Bạn đang xem bản rút gọn của tài liệu. Xem và tải ngay bản đầy đủ của tài liệu tại đây (430.88 KB, 10 trang )
<span class='text_page_counter'>(1)</span><div class='page_container' data-page=1>
<i>Copyright © 2014 by The McGraw-Hill Companies, Inc. All rights reserved.</i>
<b>Revenue/Cost</b> <b>Planning</b>
<b>Formulas</b> <b>Budget</b>
<b>Number of lawns (Q)</b> <b> 500</b>
<b>Revenue</b> <b>($75Q)</b> <b>$ 37,500</b>
<b>Expenses:</b>
<b>Wages and salaries</b> <b>($5,000 + $30Q)</b> <b>$ 20,000</b>
<b>Gasoline and supplies</b> <b>($9Q)</b> <b> 4,500</b>
<b>Equipment maintenance</b> <b>($3Q)</b> <b> 1,500</b>
<b>Office and shop utilities</b> <b>($1,000)</b> <b> 1,000</b>
<b>Office and shop rent</b> <b>($2,000)</b> <b> 2,000</b>
<b>Equipment Depreciation</b> <b>($2,500)</b> <b> 2,500</b>
<b>Insurance</b> <b>($1,000)</b> <b> 1,000</b>
<b>Total expenses</b> <b> 32,500</b>
<b>Net operating income</b> <b>$ 5,000</b>
<b>Actual</b>
<b>Results</b>
<b>Number of lawns </b> <b> 550</b>
<b>Revenue</b> <b>$ 43,000</b>
<b>Expenses:</b>
<b>Wages and salaries</b> <b>$ 23,500</b>
<b>Gasoline and supplies</b> <b> 5,100</b>
<b>Equipment maintenance</b> <b> 1,300</b>
<b>Office and shop utilities</b> <b> 950</b>
<b>Office and shop rent</b> <b> 2,000</b>
<b>Equipment Depreciation</b> <b> 2,500</b>
<b>Insurance</b> <b> 1,200</b>
<b>Total expenses</b> <b> 36,550</b>
<b>Net operating income</b> <b>$ 6,450</b>
<b>Revenue/Cost</b> <b>Planning</b> <b>Actual</b>
<b>Formulas</b> <b>Budget</b> <b>Results</b> <b>Variances</b>
<b>Number of lawns (Q)</b> <b> 500</b> <b> 550</b>
<b>Revenue</b> <b>($75Q)</b> <b>$ 37,500</b> <b>$ 43,000</b> <b>$ 5,500</b> <b>F</b>
<b>Expenses:</b>
<b>Wages and salaries</b> <b>($5,000 + $30Q)</b> <b>$ 20,000</b> <b>$ 23,500</b> <b>$ 3,500</b> <b>U</b>
<b>Gasoline and supplies</b> <b>($9Q)</b> <b> 4,500</b> <b> 5,100</b> <b> 600</b> <b>U</b>
<b>Equipment maintenance ($3Q)</b> <b> 1,500</b> <b> 1,300</b> <b> 200</b> <b>F</b>
<b>Office and shop utilities</b> <b>($1,000)</b> <b> 1,000</b> <b> 950</b> <b> 50</b> <b>F</b>
<b>Office and shop rent</b> <b>($2,000)</b> <b> 2,000</b> <b> 2,000</b> <b> </b>
<b>-Equipment Depreciation ($2,500)</b> <b> 2,500</b> <b> 2,500</b> <b> </b>
<b>-Insurance</b> <b>($1,000)</b> <b> 1,000</b> <b> 1,200</b> <b> 200</b> <b>U</b>
<b>Total expenses</b> <b> 32,500</b> <b> 36,550</b> <b> 4,050</b> <b>U</b>
<b>Net operating income</b> <b>$ 5,000</b> <b>$ 6,450</b> <b>$ 1,450</b> <b>F</b>
<b>Larry's Lawn Service</b>
<b>For the Month Ended June 30</b>
<b>Revenue/Cost</b> <b>Planning</b> <b>Actual</b>
<b>Formulas</b> <b>Budget</b> <b>Results</b> <b>Variances</b>
<b>Revenue</b> <b>($75Q)</b> <b>$ 37,500</b> <b>$ 43,000</b> <b>$ 5,500</b> <b>F</b>
<b>Expenses:</b>
<b>Wages and salaries</b> <b>($5,000 + $30Q)</b> <b>$ 20,000</b> <b>$ 23,500</b> <b>$ 3,500</b> <b>U</b>
<b>Gasoline and supplies</b> <b>($9Q)</b> <b> 4,500</b> <b> 5,100</b> <b> 600</b> <b>U</b>
<b>Equipment maintenance ($3Q)</b> <b> 1,500</b> <b> 1,300</b> <b> 200</b> <b>F</b>
<b>Office and shop utilities</b> <b>($1,000)</b> <b> 1,000</b> <b> 950</b> <b> 50</b> <b>F</b>
<b>Office and shop rent</b> <b>($2,000)</b> <b> 2,000</b> <b> 2,000</b> <b> </b>
<b>-Equipment Depreciation ($2,500)</b> <b> 2,500</b> <b> 2,500</b> <b> </b>
<b>-Insurance</b> <b>($1,000)</b> <b> 1,000</b> <b> 1,200</b> <b> 200</b> <b>U</b>
<b>Total expenses</b> <b> 32,500</b> <b> 36,550</b> <b> 4,050</b> <b>U</b>
<b>Net operating income</b> <b>$ 5,000</b> <b>$ 6,450</b> <b>$ 1,450</b> <b>F</b>
<b>Larry's Lawn Service</b>
<b>For the Month Ended June 30</b>
<b>Revenue/Cost</b> <b>Planning</b> <b>Actual</b>
<b>Formulas</b> <b>Budget</b> <b>Results</b> <b>Variances</b>
<b>Number of lawns (Q)</b> <b> 500</b> <b> 550</b>
<b>Revenue</b> <b>($75Q)</b> <b>$ 37,500</b> <b>$ 43,000</b> <b>$ 5,500</b> <b>F</b>
<b>Expenses:</b>
<b>Wages and salaries</b> <b>($5,000 + $30Q)</b> <b>$ 20,000</b> <b>$ 23,500</b> <b>$ 3,500</b> <b>U</b>
<b>Gasoline and supplies</b> <b>($9Q)</b> <b> 4,500</b> <b> 5,100</b> <b> 600</b> <b>U</b>
<b>Equipment maintenance ($3Q)</b> <b> 1,500</b> <b> 1,300</b> <b> 200</b> <b>F</b>
<b>Office and shop utilities</b> <b>($1,000)</b> <b> 1,000</b> <b> 950</b> <b> 50</b> <b>F</b>
<b>Office and shop rent</b> <b>($2,000)</b> <b> 2,000</b> <b> 2,000</b> <b> </b>
<b>-Equipment Depreciation ($2,500)</b> <b> 2,500</b> <b> 2,500</b> <b> </b>
<b>-Insurance</b> <b>($1,000)</b> <b> 1,000</b> <b> 1,200</b> <b> 200</b> <b>U</b>
<b>Total expenses</b> <b> 32,500</b> <b> 36,550</b> <b> 4,050</b> <b>U</b>
<b>Net operating income</b> <b>$ 5,000</b> <b>$ 6,450</b> <b>$ 1,450</b> <b>F</b>
<b>Larry's Lawn Service</b>
<b>For the Month Ended June 30</b>